Flat KT4 2 beds 1 bath

Central Road, Worcester Park KT4

South East, England · KT4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-10,686

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£10,050	£10,301	£10,610	£50,427
Total Expenses	£12,091	£12,152	£12,219	£12,288	£12,362	£61,112
Profit Before Tax	£-2,431	£-2,347	£-2,169	£-1,987	£-1,751	£-10,686
Profit After Tax	£-2,431	£-2,347	£-2,169	£-1,987	£-1,751	£-10,686
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£-131	£-24	£4,870	£7,680	£9,558	£21,952
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	0%	0%	7%	11%	14%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change